[BESHOM] QoQ Cumulative Quarter Result on 31-Oct-2010 [#2]

Stock

[BESHOM] BESHOM HOLDINGS BERHAD

Announcement Date

17-Dec-2010

Admission Sponsor

Sponsor

Financial Year

30-Apr-2011

Quarter

31-Oct-2010 [#2]

Profit Trend

QoQ- 78.56%

YoY- -63.95%

Quarter Report

HaI-O Quarterly Report Oct 2010.pdf

Latest QR

Upcoming QR

BESHOM's Result

BESHOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Cumulative Result
Revenue	50,973	223,254	164,994	107,374	54,751	511,064	412,227	-75.27%
YoY %	-77.17%	35.31%	53.66%	96.11%	-89.29%	23.98%	-	-
Horiz. %	12.37%	54.16%	40.03%	26.05%	13.28%	123.98%	100.00%	-
PBT	11,064	41,288	28,896	19,871	10,785	95,627	80,168	-73.39%
YoY %	-73.20%	42.88%	45.42%	84.25%	-88.72%	19.28%	-	-
Horiz. %	13.80%	51.50%	36.04%	24.79%	13.45%	119.28%	100.00%	-
Tax	-3,026	-11,578	-7,691	-5,363	-2,911	-23,763	-22,989	-74.21%
YoY %	73.86%	-50.54%	-43.41%	-84.23%	87.75%	-3.37%	-	-
Horiz. %	13.16%	50.36%	33.46%	23.33%	12.66%	103.37%	100.00%	-
NP	8,038	29,710	21,205	14,508	7,874	71,864	57,179	-73.06%
YoY %	-72.95%	40.11%	46.16%	84.25%	-89.04%	25.68%	-	-
Horiz. %	14.06%	51.96%	37.09%	25.37%	13.77%	125.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,734	28,370	20,283	13,935	7,804	70,597	56,659	-73.58%
YoY %	-72.74%	39.87%	45.55%	78.56%	-88.95%	24.60%	-	-
Horiz. %	13.65%	50.07%	35.80%	24.59%	13.77%	124.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.35%	28.04%	26.62%	26.99%	26.99%	24.85%	28.68%	-
YoY %	-2.46%	5.33%	-1.37%	0.00%	8.61%	-13.35%	-	-
Horiz. %	95.36%	97.77%	92.82%	94.11%	94.11%	86.65%	100.00%	-
Total Cost	42,935	193,544	143,789	92,866	46,877	439,200	355,048	-75.64%
YoY %	-77.82%	34.60%	54.83%	98.11%	-89.33%	23.70%	-	-
Horiz. %	12.09%	54.51%	40.50%	26.16%	13.20%	123.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	211,835	203,639	197,639	217,609	211,566	203,643	202,234	3.14%
YoY %	4.02%	3.04%	-9.18%	2.86%	3.89%	0.70%	-	-
Horiz. %	104.75%	100.69%	97.73%	107.60%	104.61%	100.70%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Dividend
Div	-	14,973	3,992	3,992	-	56,900	11,651	-
YoY %	-	275.08%	0.00%	0.00%	-	388.37%	-	-
Horiz. %	-	128.51%	34.26%	34.26%	-	488.37%	100.00%	-
Div Payout %	-	52.78%	19.69%	28.65%	-	80.60%	20.56%	-
YoY %	-	168.05%	-31.27%	0.00%	-	292.02%	-	-
Horiz. %	-	256.71%	95.77%	139.35%	-	392.02%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Equity
Net Worth	211,835	203,639	197,639	217,609	211,566	203,643	202,234	3.14%
YoY %	4.02%	3.04%	-9.18%	2.86%	3.89%	0.70%	-	-
Horiz. %	104.75%	100.69%	97.73%	107.60%	104.61%	100.70%	100.00%	-
NOSH	199,844	199,646	199,635	199,641	199,590	199,650	83,224	79.60%
YoY %	0.10%	0.01%	-0.00%	0.03%	-0.03%	139.89%	-	-
Horiz. %	240.13%	239.89%	239.88%	239.88%	239.82%	239.89%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Ratio Analysis
NP Margin	15.77%	13.31%	12.85%	13.51%	14.38%	14.06%	13.87%	-
YoY %	18.48%	3.58%	-4.89%	-6.05%	2.28%	1.37%	-	-
Horiz. %	113.70%	95.96%	92.65%	97.40%	103.68%	101.37%	100.00%	-
ROE	3.65%	13.93%	10.26%	6.40%	3.69%	34.67%	28.02%	-
YoY %	-73.80%	35.77%	60.31%	73.44%	-89.36%	23.73%	-	-
Horiz. %	13.03%	49.71%	36.62%	22.84%	13.17%	123.73%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Per Share
RPS	25.51	111.82	82.65	53.78	27.43	255.98	495.32	-86.23%
YoY %	-77.19%	35.29%	53.68%	96.06%	-89.28%	-48.32%	-	-
Horiz. %	5.15%	22.58%	16.69%	10.86%	5.54%	51.68%	100.00%	-
EPS	3.87	14.21	10.16	6.98	3.91	35.36	68.08	-85.29%
YoY %	-72.77%	39.86%	45.56%	78.52%	-88.94%	-48.06%	-	-
Horiz. %	5.68%	20.87%	14.92%	10.25%	5.74%	51.94%	100.00%	-
DPS	0.00	7.50	2.00	2.00	0.00	28.50	14.00	-
YoY %	0.00%	275.00%	0.00%	0.00%	0.00%	103.57%	-	-
Horiz. %	0.00%	53.57%	14.29%	14.29%	0.00%	203.57%	100.00%	-
NAPS	1.06	1.02	0.99	1.09	1.06	1.02	2.43	-42.56%
YoY %	3.92%	3.03%	-9.17%	2.83%	3.92%	-58.02%	-	-
Horiz. %	43.62%	41.98%	40.74%	44.86%	43.62%	41.98%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Adjusted Per Share Value based on latest NOSH - 199,739
RPS	16.97	74.34	54.94	35.76	18.23	170.19	137.27	-75.27%
YoY %	-77.17%	35.31%	53.64%	96.16%	-89.29%	23.98%	-	-
Horiz. %	12.36%	54.16%	40.02%	26.05%	13.28%	123.98%	100.00%	-
EPS	2.58	9.45	6.75	4.64	2.60	23.51	18.87	-73.55%
YoY %	-72.70%	40.00%	45.47%	78.46%	-88.94%	24.59%	-	-
Horiz. %	13.67%	50.08%	35.77%	24.59%	13.78%	124.59%	100.00%	-
DPS	0.00	4.99	1.33	1.33	0.00	18.95	3.88	-
YoY %	0.00%	275.19%	0.00%	0.00%	0.00%	388.40%	-	-
Horiz. %	0.00%	128.61%	34.28%	34.28%	0.00%	488.40%	100.00%	-
NAPS	0.7054	0.6781	0.6581	0.7246	0.7045	0.6781	0.6734	3.15%
YoY %	4.03%	3.04%	-9.18%	2.85%	3.89%	0.70%	-	-
Horiz. %	104.75%	100.70%	97.73%	107.60%	104.62%	100.70%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/11	29/04/11	31/01/11	29/10/10	30/07/10	30/04/10	29/01/10	-
Price	2.07	2.26	2.65	3.08	3.64	4.17	4.18	-
P/RPS	8.12	2.02	3.21	5.73	13.27	1.63	0.84	355.67%
YoY %	301.98%	-37.07%	-43.98%	-56.82%	714.11%	94.05%	-	-
Horiz. %	966.67%	240.48%	382.14%	682.14%	1,579.76%	194.05%	100.00%	-
P/EPS	53.49	15.90	26.08	44.13	93.09	11.79	6.14	325.06%
YoY %	236.42%	-39.03%	-40.90%	-52.59%	689.57%	92.02%	-	-
Horiz. %	871.17%	258.96%	424.76%	718.73%	1,516.12%	192.02%	100.00%	-
EY	1.87	6.29	3.83	2.27	1.07	8.48	16.29	-76.47%
YoY %	-70.27%	64.23%	68.72%	112.15%	-87.38%	-47.94%	-	-
Horiz. %	11.48%	38.61%	23.51%	13.93%	6.57%	52.06%	100.00%	-
DY	0.00	3.32	0.75	0.65	0.00	6.83	3.35	-
YoY %	0.00%	342.67%	15.38%	0.00%	0.00%	103.88%	-	-
Horiz. %	0.00%	99.10%	22.39%	19.40%	0.00%	203.88%	100.00%	-
P/NAPS	1.95	2.22	2.68	2.83	3.43	4.09	1.72	8.75%
YoY %	-12.16%	-17.16%	-5.30%	-17.49%	-16.14%	137.79%	-	-
Horiz. %	113.37%	129.07%	155.81%	164.53%	199.42%	237.79%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Price Multiplier on Announcement Date
Date	28/09/11	23/06/11	23/03/11	17/12/10	29/09/10	25/06/10	19/03/10	-
Price	1.66	2.16	2.27	2.93	3.26	4.12	4.68	-
P/RPS	6.51	1.93	2.75	5.45	11.88	1.61	0.94	264.62%
YoY %	237.31%	-29.82%	-49.54%	-54.12%	637.89%	71.28%	-	-
Horiz. %	692.55%	205.32%	292.55%	579.79%	1,263.83%	171.28%	100.00%	-
P/EPS	42.89	15.20	22.34	41.98	83.38	11.65	6.87	240.19%
YoY %	182.17%	-31.96%	-46.78%	-49.65%	615.71%	69.58%	-	-
Horiz. %	624.31%	221.25%	325.18%	611.06%	1,213.68%	169.58%	100.00%	-
EY	2.33	6.58	4.48	2.38	1.20	8.58	14.55	-70.60%
YoY %	-64.59%	46.87%	88.24%	98.33%	-86.01%	-41.03%	-	-
Horiz. %	16.01%	45.22%	30.79%	16.36%	8.25%	58.97%	100.00%	-
DY	0.00	3.47	0.88	0.68	0.00	6.92	2.99	-
YoY %	0.00%	294.32%	29.41%	0.00%	0.00%	131.44%	-	-
Horiz. %	0.00%	116.05%	29.43%	22.74%	0.00%	231.44%	100.00%	-
P/NAPS	1.57	2.12	2.29	2.69	3.08	4.04	1.93	-12.89%
YoY %	-25.94%	-7.42%	-14.87%	-12.66%	-23.76%	109.33%	-	-
Horiz. %	81.35%	109.84%	118.65%	139.38%	159.59%	209.33%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos